Launch offer — 3 months free free, no card

Terraced house in Vila do Bispo e Raposeira, Vila do Bispo
Terraced house in Vila do Bispo e Raposeira, Vila do Bispo — image 2Terraced house in Vila do Bispo e Raposeira, Vila do Bispo — image 3Terraced house in Vila do Bispo e Raposeira, Vila do Bispo — image 4Terraced house in Vila do Bispo e Raposeira, Vila do Bispo — image 5
Grade C+villabudget

Terraced house in Vila do Bispo e Raposeira, Vila do Bispo

Sagres/Vila do Bispo · Western Algarve ·

€210,000

Asking Price (EUR)

5.8%

True Net Yield (Owner, all-in)

3.3%

True Net Yield (Managed, all-in)

8.9%

True Gross Yield

47%

Occupancy

Projections — conservative (data maturing)

Our Airbnb calendar dataset started 2.9 months ago and is currently at 24% maturity. Yields shown apply a conservative calibration (realised-ADR factor 0.77, occupancy cap 67%) that auto-fades to full fidelity by April 2027.

Projected Gross Revenue: €21,752/yr
Average Daily Rate: €126
Payback Period: 34.6 years
5-yr Capital Value: €243,448
10-yr Capital Value: €282,222
Brixfox Score: 54.7 / 100
Comparable Properties: 10
Data Confidence: 80%
Search Radius: 2 km

True Investment Cost

Portuguese transfer tax (IMT) + stamp duty (IS) + notary + registration + legal + renovation + full furnishing & STR launch setup.

€243,652

+16.0% over asking

Asking price€210,000
IMT — Property transfer tax (investment schedule)€5,697
IS — Stamp duty (0.8%)€1,680
Notary (escritura)€1,000
Property registry€250
Legal fees (~1.5%)€3,150
Total acquisition costs€11,777
Renovation (est. €55/m² × 55 m²)
Light touch-ups — paint, fixtures, deep clean.		€3,025
(€1,650–€4,400)
Furnishing & STR launch (2bd × €2500 base, budget tier)
Furniture, appliances, electronics, linens, AL licence setup, launch photography.		€18,850
All-in investment (incl. renovation & furnishing)€243,652

Gross yield (asking price)

10.4%

True gross yield (all-in)

8.9%

Estimates use Portugal's investment IMT schedule (non-permanent residence). Actual notary & legal vary; budget +€500–1,000 for surveyor, due-diligence and bank-mortgage fees if financing. Renovation cost is a heuristic on property condition × m² — verify with a site visit. Furnishing uses finish-level-tiered rates covering beds, living, kitchen, electronics, AL licence, linens & professional photography. Working capital (2-3 months operating buffer) not included.

Bedrooms: 2
Bathrooms: 1
Building: 55 m²
Land: 60 m²
Style: portuguese-traditional
Condition: good
Energy Certificate: Exempt

AL Licence Status Unconfirmed

AL licence status unconfirmed — verify before purchase

Design Features

exposed wooden beamswhite washed wallstraditional style door

Score Breakdown

ROI
11.12
Visual Appeal
10
Ownership Security
13
Location
8.4
Land & Space
2.41
Rental Demand
4.73
Payback Speed
1
STR Suitability
4

Description

Located in a quiet area of the peaceful village of Raposeira, this 54 m² villa is an excellent opportunity in the Western Algarve. Comprising a living room, a fitted kitchen, a bathroom with a shower and a bedroom with a mezzanine, the villa is ready to move into. Featuring wooden details that create a cosy and distin

Location

📍 37.0859°N, 8.8892°W

· Sagres/Vila do Bispo, Algarve, Portugal

Visit Luso Land →Listed via Idealista.pt
2-bedroom freehold villa in Sagres/Vila do Bispo — photo 1 of 5
Luso Land
2-bedroom freehold villa in Sagres/Vila do Bispo — photo 2 of 5
2-bedroom freehold villa in Sagres/Vila do Bispo — photo 3 of 5
2-bedroom freehold villa in Sagres/Vila do Bispo — photo 4 of 5
2-bedroom freehold villa in Sagres/Vila do Bispo — photo 5 of 5

Terraced house in Vila do Bispo e Raposeira, Vila do Bispo

Sagres/Vila do Bispo · Western Algarve · Ref BF-2272 Source verified · Luso Land · listed 2 Jun 2026
Asking price · Freehold
$228,261
View original listing
Ownership
Freehold
Bedrooms
2
Bathrooms
1
Built area
55 m²
Land
60 m²
True net yield
2.9%
≈ $1,529/mo net after costs & tax
5-yr total return (net + appreciation)
11.4% / yr avg
Payback in ~35 yrs from rent
Brixfox Score 55 · C+

What nearby Airbnbs actually earn

Brixfox tracks the live availability calendars of Airbnb listings around this property. The rates and occupancy below are observed from real bookings — this is the data behind every yield figure on this page.

Location

Sagres/Vila do Bispo

Western Algarve, Approximate area

Loading Map...

Airbnb Comp Analysis

Finding Airbnb comps...

Property details

Energy: Exempt
Condition: good

Description

Located in a quiet area of the peaceful village of Raposeira, this 54 m² villa is an excellent opportunity in the Western Algarve. Comprising a living room, a fitted kitchen, a bathroom with a shower and a bedroom with a mezzanine, the villa is ready to move into. Featuring wooden details that create a cosy and distin

Income Breakdown

Figures are modelled estimates derived from comparable short-term-rental data — not guaranteed returns or financial advice. Do your own due diligence before investing.

Adjust Forecast

Customize your projections
Nightly Rate (ADR)
$177/night
50% ($82)Brixfox estimate($177/night)200% ($326)
Occupancy
47%
10%Brixfox estimate(47%)100%

Short-Term Rental

Indicative
Yearly income
$14,731
Likely range $8,838 – $20,623
Airbnb data$177/night · 47% occupancy
Rental income
$177/night · 47% occ.
$28,328
Running costs (20%)
Utilities, cleaning, maintenance
-$5,666
Income tax (10%)
Indonesian rental income tax
-$7,932
Property tax
Annual property tax
-$0
Net income
6.5% ROI
$14,731

Investment Returns

After-tax net yield · all-in cost basis

Exact location

Net Yield · Fully-Managed · After Tax

2.9%

on all-in cost of $280,565

Scenario
Pre-tax
After-tax
Owner-managed
6.5%
5.7%
Fully-managed
3.8%
2.9%
After-tax nets ~28% non-resident IRS on AL income (simplified regime). Yields are on the all-in acquisition cost, not the asking price.

Gross Yield

10.1%

Annual Revenue

$28,328

Income Tax / yr

$2,478

Payback

35 yrs

True All-In Cost
Asking price$228,261
IMT — transfer tax (non-resident 7.5%)$17,120
Stamp duty (0.8%)$1,826
Notary + registry$2,174
Legal$4,011
Furnishing + STR launch$27,174
All-in cost$280,565

Growth & Exit Strategy

How your investment grows over time

Freehold — 4%/yr appreciation in Sagres/Vila do Bispo.

$1.5M$1.1M$762K$381K$0Yr 0Yr 5Yr 10Yr 15Yr 20Yr 25Yr 30Paid back2x ReturnToday: $210K
Capital appreciation
Property value growing at +4%/yr based on Sagres/Vila do Bispo market trends.
Rental income
Cumulative net rental earnings collected over time, growing with annual revenue increases.
Total return
Capital value + rental income. Your actual total position if you sold and kept all rent.
Paid back
Year 13: rental income alone has repaid the full purchase price.
2x return
Year 9: total gains (capital + rental) have doubled your initial investment.
Year 5
Capital Value
$255K
+22%
Rental Income
+$72K
Total Position
$327K
+56%
9.3%/yr
Year 10
Capital Value
$311K
+48%
Rental Income
+$155K
Total Position
$466K
+122%
8.3%/yr
Year 20
Capital Value
$460K
+119%
Rental Income
+$364K
Total Position
$824K
+293%
7.1%/yr
Year 30
Capital Value
$681K
+224%
Rental Income
+$645K
Total Position
$1.3M
+531%
6.3%/yr
Turnkey Management

Your property, professionally managed

Buying from abroad? You won't lift a finger. A vetted local management partner is already connected to this listing — ready to run it as a short-stay rental from day one, so the Managed projections above are something you can actually rely on.

Vetted by Brixfox 8+ yrs operating 110+ properties managed ~2h guest response

Atlantic Stays Management

Vetted

Alojamento Local management, Lisbon to the Algarve

22%
Management fee
of rental revenue — already in your Managed figures

End-to-end AL management for international owners. We handle the licence, the platforms and the guests so your second home pays for itself.

What the fee covers

  • Listing setup & optimisation (Airbnb, Booking.com, VRBO)
  • Dynamic pricing & revenue management
  • 24/7 multilingual guest communication
  • Guided check-in / check-out & key handling
  • Professional cleaning, laundry & restocking
  • Maintenance & repairs coordination
  • Monthly owner statements & payouts
  • Guest screening & damage protection
  • Alojamento Local (AL) licence handling & renewals
  • SEF/AIMA guest registration & tourist-tax filing
Visit Atlantic Stays Management

Ask Brixfox AI

Conversational analysis — questions about this listing, answered from real data.

Try one of these

Villa Scorecard

Location
Average
Emerging or secondary location
Rental Yield
Good
6.5% annual return
Occupancy
Average
47% average occupancy
Nightly Rate
Good
$163 per night
Visual Appeal
Average
5/10 instagrammability
Size & Space
Weak
60 m² land area
Zoning
Average
STR zoning not confirmed
Tenure
Strong
Freehold ownership

Top Highlights

Freehold ownership — maximum long-term security

Watch Out

Secondary location — rental demand may be lower than premium areas
Occupancy at 47% — factor in seasonal gaps

Consider carefully. Returns are below market average for this price point.

Risks & What-If

What if occupancy changes?

Owner Managed scenario

30% occ.
5.9%
$1,132/mo
40% occ.
7.9%
$1,509/mo
47% occ.
9.4%
$1,785/mo
current
57% occ.
11.4%
$2,162/mo

Data Sources & Methodology

ROI calculations use verified Brixfox Intelligence rental data from a 12-month trailing window. Opex: 20% owner-managed, 45% fully-managed. Market factors in Portugal may impact actual yields.